Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.39% first-year return on $239k initial cash invested.
-13.39%
Cash On Cash
3.79%
Cap Rate
0.58
DSCR
$6,585
Rent
-$2,663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,585 income − $9,248 expenses = $2,663 out of pocket
Investment Breakdown
|
Purchase Price
$1051k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,510
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,585
Total Expenses
$9,248
Mortgage P&I
87%
$5,716
Property Taxes
14%
$927
Home Insurance
6%
$367
HOA
0%
$0
Property Management
12%
$790
CapEx
4%
$263
Vacancy
3%
$198
Maintenance
4%
$263
Other
11%
$724